[AYER] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[AYER] AYER HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 46.89%
YoY- 1161.17%
Quarter Report
Latest QR
Upcoming QR
AYER's Result
AYER's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,257 40,413 32,079 13,849 23,717 23,861 16,109 14.47%
PBT 16,569 18,500 11,744 753 7,462 11,174 3,181 31.64%
Tax -3,910 -4,694 -2,941 -55 -2,303 -2,844 -1,330 19.67%
NP 12,659 13,806 8,803 698 5,159 8,330 1,851 37.75%
-
NP to SH 12,659 13,806 8,803 698 5,159 8,330 1,851 37.75%
-
Tax Rate 23.60% 25.37% 25.04% 7.30% 30.86% 25.45% 41.81% -
Total Cost 23,598 26,607 23,276 13,151 18,558 15,531 14,258 8.75%
-
Net Worth 595,081 566,637 538,941 524,719 523,222 512,743 495,526 3.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 3,068 3,368 3,742 3,742 -
Div Payout % - - - 439.68% 65.29% 44.93% 202.20% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 595,081 566,637 538,941 524,719 523,222 512,743 495,526 3.09%
NOSH 74,853 74,853 74,853 74,853 74,853 74,853 74,853 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 34.91% 34.16% 27.44% 5.04% 21.75% 34.91% 11.49% -
ROE 2.13% 2.44% 1.63% 0.13% 0.99% 1.62% 0.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 48.44 53.99 42.86 18.50 31.68 31.88 21.52 14.47%
EPS 16.91 18.44 11.76 0.93 6.89 11.13 2.47 37.77%
DPS 0.00 0.00 0.00 4.10 4.50 5.00 5.00 -
NAPS 7.95 7.57 7.20 7.01 6.99 6.85 6.62 3.09%
Adjusted Per Share Value based on latest NOSH - 74,853
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 48.44 53.99 42.86 18.50 31.68 31.88 21.52 14.47%
EPS 16.91 18.44 11.76 0.93 6.89 11.13 2.47 37.77%
DPS 0.00 0.00 0.00 4.10 4.50 5.00 5.00 -
NAPS 7.95 7.57 7.20 7.01 6.99 6.85 6.62 3.09%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 6.75 6.60 5.55 5.60 4.44 4.60 6.70 -
P/RPS 13.94 12.22 12.95 30.27 14.01 14.43 31.13 -12.52%
P/EPS 39.91 35.78 47.19 600.54 64.42 41.34 270.94 -27.31%
EY 2.51 2.79 2.12 0.17 1.55 2.42 0.37 37.56%
DY 0.00 0.00 0.00 0.73 1.01 1.09 0.75 -
P/NAPS 0.85 0.87 0.77 0.80 0.64 0.67 1.01 -2.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 26/02/21 21/02/20 28/02/19 27/02/18 -
Price 7.08 6.60 5.50 0.00 5.30 4.20 6.80 -
P/RPS 14.62 12.22 12.83 0.00 16.73 13.18 31.60 -12.05%
P/EPS 41.86 35.78 46.77 0.00 76.90 37.74 274.99 -26.91%
EY 2.39 2.79 2.14 0.00 1.30 2.65 0.36 37.07%
DY 0.00 0.00 0.00 0.00 0.85 1.19 0.74 -
P/NAPS 0.89 0.87 0.76 0.00 0.76 0.61 1.03 -2.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment